Nifty
Sensex
:
:
11414.85
38471.10
73.70 (0.65%)
256.63 (0.67%)

Consumer Durables - Electronics

Rating :
56/99  (View)

BSE: Not Listed | NSE: FIVECORE

  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  N/A
  •  N/A
  •  N/A
  •  N/A
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  N/A
  •  N/A
  •  N/A
  •  N/A

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 40.01
  • 5.87
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 56.14
  • N/A
  • 0.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.63%
  • 12.02%
  • 15.06%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.29%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 11.36
  • 15.99

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 31.03
  • 22.93

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 40.72
  • 70.27

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
0.00
108.54
-100.00%
0.00
89.64
-100.00%
101.82
0.00
0.00
115.15
0.00
0.00
Expenses
0.00
100.09
-100.00%
0.00
82.91
-100.00%
94.41
0.00
0.00
105.05
0.00
0.00
EBITDA
0.00
8.45
-100.00%
0.00
6.74
-100.00%
7.41
0.00
0.00
10.10
0.00
0.00
EBIDTM
0.00%
7.78%
0.00%
7.52%
7.28%
0.00%
8.77%
0.00%
Other Income
0.00
0.47
-100.00%
0.00
0.69
-100.00%
0.73
0.00
0.00
0.34
0.00
0.00
Interest
0.00
2.04
-100.00%
0.00
2.68
-100.00%
1.83
0.00
0.00
2.23
0.00
0.00
Depreciation
0.00
0.53
-100.00%
0.00
0.50
-100.00%
0.59
0.00
0.00
0.55
0.00
0.00
PBT
0.00
6.35
-100.00%
0.00
4.25
-100.00%
5.72
0.00
0.00
7.66
0.00
0.00
Tax
0.00
0.67
-100.00%
0.00
0.42
-100.00%
0.74
0.00
0.00
0.77
0.00
0.00
PAT
0.00
5.68
-100.00%
0.00
3.83
-100.00%
4.98
0.00
0.00
6.89
0.00
0.00
PATM
0.00%
5.24%
0.00%
4.27%
4.89%
0.00%
5.99%
0.00%
EPS
0.00
4.50
-100.00%
0.00
4.12
-100.00%
3.94
0.00
0.00
5.46
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
415.15
333.51
172.69
122.54
113.15
111.67
85.54
Net Sales Growth
0.00%
93.13%
40.93%
8.30%
1.33%
30.55%
 
Cost Of Goods Sold
355.75
284.98
151.93
107.49
99.98
100.28
76.73
Gross Profit
59.40
48.53
20.76
15.05
13.18
11.39
8.81
GP Margin
14.31%
14.55%
12.02%
12.28%
11.65%
10.20%
10.30%
Total Expenditure
382.46
307.79
166.91
118.33
109.71
108.61
83.13
Power & Fuel Cost
-
0.42
0.21
0.20
0.25
0.20
0.19
% Of Sales
-
0.13%
0.12%
0.16%
0.22%
0.18%
0.22%
Employee Cost
-
10.11
7.39
5.61
4.79
3.90
2.21
% Of Sales
-
3.03%
4.28%
4.58%
4.23%
3.49%
2.58%
Manufacturing Exp.
-
2.99
2.22
1.32
1.28
0.76
0.52
% Of Sales
-
0.90%
1.29%
1.08%
1.13%
0.68%
0.61%
General & Admin Exp.
-
5.22
3.18
2.63
2.39
2.00
2.02
% Of Sales
-
1.57%
1.84%
2.15%
2.11%
1.79%
2.36%
Selling & Distn. Exp.
-
3.33
1.67
1.06
1.00
1.45
1.44
% Of Sales
-
1.00%
0.97%
0.87%
0.88%
1.30%
1.68%
Miscellaneous Exp.
-
0.74
0.32
0.01
0.03
0.02
0.03
% Of Sales
-
0.22%
0.19%
0.01%
0.03%
0.02%
0.04%
EBITDA
32.70
25.72
5.78
4.21
3.44
3.06
2.41
EBITDA Margin
7.88%
7.71%
3.35%
3.44%
3.04%
2.74%
2.82%
Other Income
2.23
2.44
0.98
0.40
0.34
0.14
0.05
Interest
8.78
8.37
3.65
2.33
1.78
1.47
0.99
Depreciation
2.17
2.27
1.12
0.81
0.85
0.45
0.36
PBT
23.98
17.52
1.98
1.48
1.16
1.27
1.10
Tax
2.60
3.49
0.74
0.51
0.37
0.42
0.36
Tax Rate
10.84%
19.92%
37.37%
34.93%
35.58%
33.07%
32.73%
PAT
21.38
14.03
1.24
0.95
0.66
0.85
0.74
PAT before Minority Interest
21.38
14.03
1.24
0.95
0.66
0.85
0.74
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
5.15%
4.21%
0.72%
0.78%
0.58%
0.76%
0.87%
PAT Growth
0.00%
1031.45%
30.53%
43.94%
-22.35%
14.86%
 
Unadjusted EPS
18.02
15.64
2.25
1.73
1.32
1.73
1.60

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
67.49
39.32
21.89
20.93
16.98
15.49
Share Capital
9.29
5.50
5.50
5.50
5.03
4.71
Total Reserves
58.20
21.47
16.38
15.43
11.95
8.57
Non-Current Liabilities
16.18
13.47
6.62
0.48
1.31
0.87
Secured Loans
0.78
1.07
0.97
0.14
0.32
0.18
Unsecured Loans
15.79
12.49
5.82
0.44
0.99
0.69
Long Term Provisions
0.10
0.12
0.00
0.00
0.00
0.00
Current Liabilities
67.95
27.69
19.84
11.69
17.75
7.15
Trade Payables
27.11
1.63
1.10
1.31
2.75
3.75
Other Current Liabilities
3.83
3.20
3.32
1.46
1.11
0.37
Short Term Borrowings
34.69
22.47
15.23
8.81
13.76
2.91
Short Term Provisions
2.33
0.39
0.19
0.11
0.12
0.12
Total Liabilities
151.63
80.49
48.35
33.10
36.04
23.51
Net Block
24.58
15.39
4.07
3.62
4.12
3.65
Gross Block
32.30
19.55
7.14
5.99
5.61
4.70
Accumulated Depreciation
7.72
4.16
3.06
2.37
1.49
1.05
Non Current Assets
24.65
15.40
10.11
3.69
4.23
3.77
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.07
0.01
6.04
0.07
0.02
0.02
Other Non Current Assets
0.00
0.00
0.00
0.00
0.10
0.10
Current Assets
126.97
65.08
38.24
29.41
31.81
19.74
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
61.37
36.24
24.87
17.07
19.82
11.05
Sundry Debtors
19.90
8.30
0.41
2.40
3.79
2.79
Cash & Bank
23.48
12.48
6.21
2.02
1.66
0.76
Other Current Assets
22.23
3.72
2.76
4.49
6.54
5.14
Short Term Loans & Adv.
16.73
4.34
4.00
3.43
2.92
2.77
Net Current Assets
59.02
37.39
18.40
17.72
14.07
12.59
Total Assets
151.62
80.48
48.35
33.10
36.04
23.51

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
20.20
-8.78
-5.54
4.64
-8.90
4.83
PBT
17.52
1.98
1.46
1.04
1.27
1.10
Adjustment
8.26
3.99
2.46
2.39
1.66
1.21
Changes in Working Capital
-3.57
-14.15
-8.96
1.71
-11.41
2.78
Cash after chg. in Working capital
22.22
-8.17
-5.05
5.14
-8.49
5.08
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.02
-0.61
-0.49
-0.50
-0.42
-0.26
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
3.19
-7.89
-0.99
-0.33
-0.85
-1.20
Net Fixed Assets
-2.37
-12.41
-1.15
-0.38
-0.91
Net Investments
-14.33
-0.06
0.00
0.00
0.00
Others
19.89
4.58
0.16
0.05
0.06
Cash from Financing Activity
-12.38
22.94
10.71
-3.96
10.66
-3.25
Net Cash Inflow / Outflow
11.00
6.27
4.19
0.36
0.91
0.38
Opening Cash & Equivalents
12.48
6.21
2.02
1.66
0.76
0.38
Closing Cash & Equivalent
23.48
12.48
6.21
2.02
1.66
0.76

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
68.66
42.27
39.78
38.04
33.77
28.19
ROA
12.09%
1.93%
2.34%
1.92%
2.86%
3.17%
ROE
32.24%
5.49%
4.45%
3.50%
5.62%
5.60%
ROCE
27.19%
9.55%
9.96%
8.81%
10.49%
10.76%
Fixed Asset Turnover
12.86
12.94
18.67
19.51
21.68
18.21
Receivable days
15.43
9.20
4.19
9.99
10.76
11.91
Inventory Days
53.41
64.57
62.46
59.50
50.45
47.15
Payable days
17.31
3.08
3.65
6.86
11.07
16.96
Cash Conversion Cycle
51.53
70.69
63.00
62.63
50.14
42.10
Total Debt/Equity
0.84
1.62
1.05
0.49
0.93
0.29
Interest Cover
3.09
1.54
1.63
1.58
1.87
2.12

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.